[BKAWAN] YoY TTM Result on 30-Jun-2009 [#3]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -5.03%
YoY- -28.66%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 324,087 266,150 223,085 277,835 243,076 234,925 222,057 6.49%
PBT 642,879 703,866 535,244 376,233 519,083 289,046 301,594 13.43%
Tax 228 -7,944 -7,138 -8,989 -6,255 -3,593 -24,336 -
NP 643,107 695,922 528,106 367,244 512,828 285,453 277,258 15.03%
-
NP to SH 635,297 691,718 525,508 361,010 506,009 277,491 270,277 15.29%
-
Tax Rate -0.04% 1.13% 1.33% 2.39% 1.21% 1.24% 8.07% -
Total Cost -319,020 -429,772 -305,021 -89,409 -269,752 -50,528 -55,201 33.92%
-
Net Worth 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 9.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 396,994 274,212 191,685 253,959 238,136 167,701 133,005 19.97%
Div Payout % 62.49% 39.64% 36.48% 70.35% 47.06% 60.43% 49.21% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,576,451 3,530,562 3,108,117 2,814,369 2,737,743 2,431,665 2,024,285 9.94%
NOSH 416,835 418,313 424,026 426,419 431,820 433,451 289,183 6.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 198.44% 261.48% 236.73% 132.18% 210.97% 121.51% 124.86% -
ROE 17.76% 19.59% 16.91% 12.83% 18.48% 11.41% 13.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 77.75 63.62 52.61 65.16 56.29 54.20 76.79 0.20%
EPS 152.41 165.36 123.93 84.66 117.18 64.02 93.46 8.48%
DPS 95.00 65.00 45.00 59.00 55.00 38.69 46.00 12.83%
NAPS 8.58 8.44 7.33 6.60 6.34 5.61 7.00 3.44%
Adjusted Per Share Value based on latest NOSH - 426,419
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.05 59.99 50.28 62.62 54.79 52.95 50.05 6.49%
EPS 143.19 155.91 118.45 81.37 114.05 62.55 60.92 15.29%
DPS 89.48 61.81 43.20 57.24 53.67 37.80 29.98 19.97%
NAPS 8.0611 7.9577 7.0055 6.3434 6.1707 5.4808 4.5626 9.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 18.38 17.12 10.80 8.85 10.60 8.90 7.90 -
P/RPS 23.64 26.91 20.53 13.58 18.83 16.42 10.29 14.85%
P/EPS 12.06 10.35 8.71 10.45 9.05 13.90 8.45 6.10%
EY 8.29 9.66 11.48 9.57 11.05 7.19 11.83 -5.74%
DY 5.17 3.80 4.17 6.67 5.19 4.35 5.82 -1.95%
P/NAPS 2.14 2.03 1.47 1.34 1.67 1.59 1.13 11.21%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 16/08/11 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 -
Price 18.96 15.86 11.60 9.30 8.30 8.10 9.25 -
P/RPS 24.39 24.93 22.05 14.27 14.74 14.95 12.05 12.45%
P/EPS 12.44 9.59 9.36 10.99 7.08 12.65 9.90 3.87%
EY 8.04 10.43 10.68 9.10 14.12 7.90 10.10 -3.72%
DY 5.01 4.10 3.88 6.34 6.63 4.78 4.97 0.13%
P/NAPS 2.21 1.88 1.58 1.41 1.31 1.44 1.32 8.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment